Flat SE4 2 beds 1 bath

St. Cyprians Court, Braxfield Road, London SE4

London, England · SE4

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£8,088

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,799

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,484	£17,746	£18,012	£18,463	£18,924	£90,630
Total Expenses	£15,975	£16,051	£16,119	£16,206	£16,294	£80,645
Profit Before Tax	£1,509	£1,695	£1,894	£2,257	£2,630	£9,985
Profit After Tax	£1,222	£1,373	£1,534	£1,828	£2,130	£8,088
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£1,226	£8,973	£15,100	£19,881	£14,707	£59,887
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change